<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£33,600</td><td>£34,104</td><td>£34,616</td><td>£35,481</td><td>£36,368</td><td>£174,168</td></tr><tr><td>Total Expenses</td><td>£23,165</td><td>£23,228</td><td>£23,289</td><td>£23,386</td><td>£23,486</td><td>£116,554</td></tr><tr><td>Profit Before Tax</td><td>£10,435</td><td>£10,876</td><td>£11,326</td><td>£12,095</td><td>£12,882</td><td>£57,614</td></tr><tr><td>Profit After Tax      </td><td>£8,452</td><td>£8,810</td><td>£9,174</td><td>£9,797</td><td>£10,435</td><td>£46,668</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£24,480</td><td>£31,824</td><td>£33,415</td><td>£24,560</td><td>£126,279</td></tr><tr><td>Net Return</td><td>£20,452</td><td>£33,290</td><td>£40,998</td><td>£43,212</td><td>£34,995</td><td>£172,947</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>